Nupur Recyclers logo

Nupur Recyclers financials and balance sheet

NSE: NRLMetals & Minerals TradingSmall Cap

Last close ₹157.10down ₹3.20 (2.00%)

Share price at the NSE close on 23 Oct 2026. Previous close ₹160.30.

52-week range of traded prices to 23 Oct 2026
₹45.10Low, 30 Mar 2026₹168.86High, 19 Oct 2026
Market cap
₹1,085 Cr1,985th largest listed
P/E
63.4
P/B
8.1
Dividend yield
Nonein the last 12 months
ROE
13.6%
ROCE
9.5%
Debt to equity
0.23
Volume, NSE
1,424

5 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Nupur Recyclers annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹181 Cr, year to Mar 2024

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue136
  2. Materials and goods−129
  3. Employee costs−1.1
  4. Other expenses−1.7
  5. Operating profit4.4
  6. Depreciation−0.1
  7. Other income+6.8
  8. One-off items0.0
  9. Finance costs−0.2
  10. Profit before tax11
  11. Tax−2.9
  12. Net profit8.1

What the company owns

  • Plant, investments and other assets₹89 Cr
  • Receivables₹34 Cr
  • Inventory₹2 Cr
  • Cash and bank₹1 Cr

What pays for it: net worth and liabilities

  • Net worth₹121 Cr
  • Other liabilities₹6 Cr
  • Owed to suppliers₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March.Nupur Recyclers quarterly results

₹ croreMar 2022Mar 2023Filed 30 MayMar 2024Filed 31 MayMar 2025Filed 24 MayMar 2026Filed 21 May
Revenue from operations15999181134136
13792177130131
Materials and goods bought13488174127129
Employee costs11111
Other expenses22222
Operating profit before depreciation237444
Operating margin14.1%7.2%2.2%2.9%3.2%
Materials, % of revenue84.4%89.4%96.0%94.7%94.7%
Employee costs, % of revenue0.3%1.0%0.6%0.8%0.8%
Other expenses, % of revenue1.1%2.4%1.2%1.6%1.2%
Depreciation and amortisation00000
Operating profit after depreciation227444
Other income47667
Finance costs10000
Profit before one-off items and tax–13101011
One-off items00500
Profit before tax2613141011
73433
Profit from discontinued businesses–−10––
Net profit1991178
Other comprehensive income0−45−20
Total comprehensive income1961658
Net margin11.9%9.5%5.8%5.2%6.0%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2023Filed 30 MayMar 2024Filed 31 MayMar 2025Filed 24 MayMar 2026Filed 21 May
7086110121
Share capital46696969
Reserves24174152
Borrowings0000
3825
1201
Total assets7495112127
21525860
52445466
Net debt−2−1−1−1
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the year to Mar 2022, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2023Filed 30 MayMar 2024Filed 31 MayMar 2025Filed 24 MayMar 2026Filed 21 May
−16.116.5−23.44.8
−8.818.8−19.77.1
−15.914.9−25.30.8
Receivables−6.21.7−25.10.8
Inventories−8.78.26.20.7
Payables0.7−0.5−0.40.0
Other working capital−1.75.5−6.0−0.7
Tax paid−7.3−2.3−3.8−2.3
Capital spending0.10.01.01.6
Free cash flow−16.216.5−24.43.2
−2.5−17.25.1−7.6
−2.3−0.518.32.7
Dividends paid0.00.00.00.0
Shares bought back0.00.00.00.0
Shares issued0.00.018.42.9
Net change in cash−20.9−1.20.0−0.1
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the year to Mar 2022.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2022Mar 2023Filed 30 MayMar 2024Filed 31 MayMar 2025Filed 24 MayMar 2026Filed 21 May
₹3.36₹1.36₹1.54₹1.02₹1.18
As stated that year₹10.08₹2.04₹1.54₹1.02₹1.18
₹3.36₹1.36₹1.54₹1.02₹1.18
–₹10.20₹12.48₹15.96₹17.48
Shareholder yield–0.0%0.0%−4.5%−0.9%
Market cap at the year end (₹ crore)349241623410323
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Standalone, years to March.Nupur Recyclers PE ratio and valuation

RatioMar 2022Mar 2023Filed 30 MayMar 2024Filed 31 MayMar 2025Filed 24 MayMar 2026Filed 21 May
Revenue growth–−37.9%82.9%−25.9%1.3%
Operating profit growth–−68.5%−42.8%−3.3%12.2%
Net profit growth–−50.5%12.9%−33.4%15.9%
Earnings per share growth–−59.5%13.2%−33.8%15.7%
–13.3%13.6%7.2%7.1%
––0.2 pts−6.4 pts−0.1 pts
From the net margin––−5.1 pts−1.4 pts1.0 pts
From asset turnover––4.9 pts−4.8 pts−1.0 pts
From borrowing––0.4 pts−0.2 pts−0.2 pts
Return on capital employed–10.0%4.7%3.5%3.6%
Cash conversion–−172.0%156.7%−333.6%59.0%
Interest cover24.822.914.149.622.0
Debt to equity–0.000.000.000.00
Receivable days–43209592
Inventory days–722097
Payable days–4100
Cash conversion cycle, days–1113910499
Working capital days–17669139162
Asset turnover–1.342.141.291.14
Assets per rupee of net worth–1.051.091.061.04
Sales per rupee of plant–803.642,382.32130.6652.05
Capital spending to depreciation–1.430.1325.0529.20
Plant being built, % of plant in use–0.0%0.0%0.0%0.0%
No balance sheet is on record for the year to Mar 2022, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
6.8%
Cash from operations against operating profit
109.0%
Measure5 years3 years
Revenue growth, yearly rate–11.2%
Profit growth, yearly rate–−4.5%
Return on equity, average10.3%9.3%
Return on capital employed, average5.5%3.9%
Operating margin, average5.9%2.8%
Net margin, average7.7%5.7%
Asset turnover, average1.481.52
Cash conversion cycle, days, average8881
Interest cover, average26.728.5
Debt to equity, average0.000.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations−2.14.8
Cash from investing−19.7−7.6
Cash from financing20.62.7
Capital spending2.61.6
Dividends paid0.00.0
Shares bought back0.00.0
Shares issued for cash21.42.9
Borrowings raised0.00.0
Borrowings repaid0.30.0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Effective tax ratePublished threshold 17.16 per cent26.53––––
A threshold marked as ours has no published figure; it is the line we read the check against.